DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

NGL Energy Partners LP (NGL-PB)

Energy | Oil & Gas Midstream

Today's Price

$23.74

Today's Fair Value

$26.85 +13.1%

Margin of Safety

+11.58%

Projected Value (5Y)

$43.24 +82.14%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.9% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.86% | CAGR (5y): -0.31%

Dividend Growth Rate

Regression: 16.49% | CAGR (5y): 37.95%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 9.63x)

Discount Rate